BNBCalc.com Investment Analysis Report of 24 Mayfair Dr, Bella Vista, AR 72715, USA

3 bed • 3 bath • 8 guests • $330,000

BNB

Calc

Return Metrics

-7.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.87%

Cap Rate

4.72%

Return on Investment

7.64%

Annual Revenue

$33,646

AirDNA projects $196/night at 47% occupancy ($33,646).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,505

Annual Expenses

$18,054

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$980

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$280

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$15,662

Deductible property tax

$3,267

Est. Depreciation Value

$157,586

Profit on this property

$15,592

Your total deduction

$160,923

So, your new taxable income is your previous income minus your total deduction ($150,000 - $160,923)

-$10,923

Your old tax bill

$45,000

Your new tax bill

-$3,277

Estimated tax savings

$48,277

24 Mayfair Dr

Bella Vista, Arkansas, 72715-5390

3 bed • 3 bath • 8 guests • $330,000

Annual Revenue

$33,646

Profit (Cash Flow)

-$6,668

Cap Rate

4.7%

Annual Revenue

$33,646

AirDNA projects $196/night at 47% occupancy ($33,646)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.87%

Cap Rate

4.72%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$15,662

Deductible property tax

$3,267

Your total deduction

$53,515

Your adjusted annual income

$150,000 - $53,515 = $96,485

Taxes on $96,485 (30%)

$28,945

Your old tax bill

$45,000

Your new tax bill

$28,945

Estimated tax savings

$16,055

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com